| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 2 530.00 | 2 530.00 | | 2 530.00 |
AH Goodwill | 45 000.00 | | 45 000.00 | 45 000.00 |
AP Buildings | 38 990.00 | 38 990.00 | | 38 990.00 |
AR Technical installations, industrial equipment and tools | 9 977.00 | 9 290.00 | 687.00 | 9 977.00 |
AT Other tangible assets | 224 150.00 | 139 624.00 | 84 526.00 | 224 150.00 |
BD Other fixed assets | 89 991.00 | | 89 991.00 | 89 991.00 |
BH Other financial assets | 7 956.00 | | 7 956.00 | 7 956.00 |
BJ TOTAL (I) | 435 380.00 | 190 434.00 | 244 946.00 | 435 380.00 |
BX Customers and related accounts | 110 817.00 | | 110 817.00 | 110 817.00 |
BZ Other receivables | 57 951.00 | | 57 951.00 | 57 951.00 |
CF Cash and cash equivalents | 2 692 543.00 | | 2 692 543.00 | 2 692 543.00 |
CH Prepaid expenses | 24 848.00 | | 24 848.00 | 24 848.00 |
CJ TOTAL (II) | 2 886 159.00 | | 2 886 159.00 | 2 886 159.00 |
CO Grand total (0 to V) | 3 321 539.00 | 190 434.00 | 3 131 105.00 | 3 321 539.00 |
CP Shares due in less than one year | 7 956.00 | | | 7 956.00 |
CU Other investments | 16 786.00 | | 16 786.00 | 16 786.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 208 000.00 | 208 000.00 | | 208 000.00 |
DD Legal reserve (1) | 20 800.00 | 20 800.00 | | 20 800.00 |
DG Other reserves | 147 461.00 | 117 446.00 | | 147 461.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -45 481.00 | 30 015.00 | | -45 481.00 |
DL TOTAL (I) | 330 780.00 | 376 261.00 | | 330 780.00 |
DU Loans and Debts from Credit Institutions (3) | 100 031.00 | 115 058.00 | | 100 031.00 |
DV Miscellaneous Loans and Financial Debts (4) | 8 801.00 | 5 160.00 | | 8 801.00 |
DX Trade payables and related accounts | 31 678.00 | 41 914.00 | | 31 678.00 |
DY Tax and social security liabilities | 102 670.00 | 170 491.00 | | 102 670.00 |
EA Other liabilities | 2 557 144.00 | 2 088 646.00 | | 2 557 144.00 |
EC TOTAL (IV) | 2 800 325.00 | 2 421 268.00 | | 2 800 325.00 |
EE Grand total (I to V) | 3 131 105.00 | 2 797 529.00 | | 3 131 105.00 |
EG Accrued income and payables due within one year | 2 722 346.00 | 2 353 831.00 | | 2 722 346.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
0G ACQUISITIONS Total General Total | 413 385.00 | | 29 349.00 | 413 385.00 |
I3 DECREASES Total Financial Fixed Assets | | | 114 733.00 | |
I4 DECREASES Grand Total | | 7 354.00 | 435 380.00 | |
IO DECREASES Total including other intangible assets | | | 47 530.00 | |
IY DECREASES Total Tangible Fixed Assets | | 7 354.00 | 273 117.00 | |
KD ACQUISITIONS Total including other intangible assets | 47 530.00 | | | 47 530.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 251 914.00 | | 28 557.00 | 251 914.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 113 941.00 | | 792.00 | 113 941.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 169 081.00 | 28 495.00 | 7 142.00 | 169 081.00 |
PE DEPRECIATION Total including other intangible assets | 2 530.00 | | | 2 530.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 166 551.00 | 28 495.00 | 7 142.00 | 166 551.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 31 678.00 | 31 678.00 | | 31 678.00 |
8C Staff and Related Accounts | 29 839.00 | 29 839.00 | | 29 839.00 |
8D Social Security and Other Social Organizations | 38 667.00 | 38 667.00 | | 38 667.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 557 144.00 | 2 557 144.00 | | 2 557 144.00 |
UT Other financial assets | 7 956.00 | 7 956.00 | | 7 956.00 |
UX Other trade receivables | 110 817.00 | 110 817.00 | | 110 817.00 |
UY Staff and related accounts | 10.00 | 10.00 | | 10.00 |
VB VAT | 13 331.00 | 13 331.00 | | 13 331.00 |
VH Loans with a maturity of more than one year at origin | 100 031.00 | 22 053.00 | 77 992.00 | 100 031.00 |
VI Group and Associates | 8 801.00 | 8 801.00 | | 8 801.00 |
VJ Loans taken out during the year | 39 000.00 | | | 39 000.00 |
VK Loans repaid during the year | 54 027.00 | | | 54 027.00 |
VM Income taxes | 10 017.00 | 10 017.00 | | 10 017.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 985.00 | 3 985.00 | | 3 985.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 34 592.00 | 34 592.00 | | 34 592.00 |
VS Prepaid expenses | 24 848.00 | 24 848.00 | | 24 848.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 201 572.00 | 201 572.00 | | 201 572.00 |
VW VAT | 30 179.00 | 30 179.00 | | 30 179.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 800 325.00 | 2 722 346.00 | 77 992.00 | 2 800 325.00 |
